| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
54,550,611.00 |
48,626,293.00 |
47,135,528.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
54,550,611.00 |
48,626,293.00 |
47,135,528.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.28 |
-0.70 |
1.34 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-0.40% |
1.39% |
0.32% |
-0.43% |
-1.18% |
-3.52% |
-1.48% |
-6.24% |
- |
-3.02% |
-1.41% |
| EBITDA Growth |
|
-7.73% |
23.61% |
5.76% |
-0.14% |
-8.66% |
-4.64% |
-10.54% |
-18.88% |
- |
-36.59% |
-11.05% |
| EBIT Growth |
|
-12.27% |
87.28% |
5.85% |
-1.15% |
-15.15% |
-23.00% |
-14.76% |
-24.43% |
- |
-148.84% |
-16.51% |
| NOPAT Growth |
|
-9.50% |
88.08% |
6.91% |
-1.27% |
28.64% |
-23.73% |
-13.29% |
-23.25% |
- |
-150.29% |
-17.36% |
| Net Income Growth |
|
-18.28% |
31.98% |
4.67% |
-3.14% |
-30.35% |
-44.03% |
-12.09% |
-25.36% |
- |
-111.17% |
-21.02% |
| EPS Growth |
|
-4.62% |
34.62% |
8.15% |
8.33% |
-32.26% |
-70.59% |
-0.68% |
-22.60% |
- |
-137.93% |
-7.59% |
| Operating Cash Flow Growth |
|
11.23% |
42.05% |
-6.16% |
-24.80% |
5.64% |
-64.01% |
4.60% |
-22.94% |
- |
159.76% |
-6.18% |
| Free Cash Flow Firm Growth |
|
247.39% |
-242.38% |
-134.43% |
-121.50% |
375.65% |
88.78% |
271.07% |
384.97% |
- |
85.93% |
-29.57% |
| Invested Capital Growth |
|
3.11% |
10.74% |
12.06% |
11.88% |
1.08% |
1.66% |
-0.68% |
-0.84% |
- |
-0.19% |
0.25% |
| Revenue Q/Q Growth |
|
-29.05% |
-23.53% |
67.30% |
9.71% |
-29.59% |
-25.35% |
70.84% |
4.41% |
- |
-25.50% |
73.67% |
| EBITDA Q/Q Growth |
|
-46.45% |
-52.07% |
229.01% |
18.26% |
-51.02% |
-49.95% |
208.66% |
7.23% |
- |
-61.29% |
332.98% |
| EBIT Q/Q Growth |
|
-56.07% |
-75.41% |
649.20% |
22.14% |
-62.29% |
-77.68% |
729.34% |
8.28% |
- |
-115.99% |
1,517.76% |
| NOPAT Q/Q Growth |
|
-55.39% |
-77.00% |
687.73% |
22.18% |
-41.87% |
-86.37% |
795.45% |
8.15% |
- |
-113.37% |
1,571.46% |
| Net Income Q/Q Growth |
|
-67.58% |
-127.97% |
913.53% |
31.33% |
-76.69% |
-157.83% |
596.55% |
11.51% |
- |
-326.32% |
285.71% |
| EPS Q/Q Growth |
|
-67.71% |
-127.42% |
958.82% |
42.47% |
-79.81% |
-169.05% |
600.00% |
11.03% |
- |
-337.93% |
294.20% |
| Operating Cash Flow Q/Q Growth |
|
-34.91% |
-32.89% |
142.46% |
-29.00% |
-8.56% |
-77.14% |
604.63% |
-47.69% |
- |
-14.79% |
154.50% |
| Free Cash Flow Firm Q/Q Growth |
|
-93.30% |
-1,200.27% |
55.95% |
33.82% |
248.28% |
-125.95% |
771.77% |
10.25% |
- |
-113.84% |
3,462.42% |
| Invested Capital Q/Q Growth |
|
7.55% |
0.53% |
0.16% |
3.32% |
-2.83% |
1.10% |
-2.14% |
3.15% |
- |
-0.58% |
-1.71% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
92.33% |
92.25% |
92.23% |
92.56% |
92.43% |
92.00% |
92.42% |
92.20% |
- |
100.00% |
92.12% |
| EBITDA Margin |
|
33.59% |
21.06% |
41.41% |
44.63% |
31.04% |
20.81% |
37.60% |
38.61% |
- |
13.61% |
33.93% |
| Operating Margin |
|
22.95% |
7.44% |
33.04% |
36.82% |
19.71% |
5.89% |
28.65% |
29.63% |
- |
-3.05% |
24.23% |
| EBIT Margin |
|
22.96% |
7.38% |
33.07% |
36.81% |
19.71% |
5.89% |
28.61% |
29.67% |
- |
-2.97% |
24.23% |
| Profit (Net Income) Margin |
|
10.30% |
-3.77% |
18.31% |
21.92% |
7.26% |
-5.62% |
16.34% |
17.45% |
- |
-12.24% |
13.09% |
| Tax Burden Percent |
|
75.50% |
66.61% |
74.27% |
74.21% |
114.45% |
93.82% |
75.36% |
75.48% |
- |
85.18% |
74.70% |
| Interest Burden Percent |
|
59.40% |
-76.57% |
74.57% |
80.25% |
32.17% |
-101.69% |
75.79% |
77.93% |
- |
484.25% |
72.33% |
| Effective Tax Rate |
|
24.50% |
0.00% |
25.73% |
25.79% |
-14.45% |
0.00% |
24.64% |
24.52% |
- |
0.00% |
25.30% |
| Return on Invested Capital (ROIC) |
|
17.23% |
5.35% |
25.31% |
27.22% |
21.96% |
3.95% |
20.84% |
20.50% |
- |
-1.96% |
16.89% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.90% |
4.04% |
23.80% |
25.81% |
19.17% |
2.65% |
19.65% |
19.36% |
- |
-3.18% |
15.82% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-101.41% |
-23.55% |
-131.46% |
-152.37% |
-120.61% |
-15.79% |
-111.12% |
-111.82% |
- |
14.22% |
-71.03% |
| Return on Equity (ROE) |
|
-84.17% |
-18.20% |
-106.15% |
-125.15% |
-98.65% |
-11.84% |
-90.28% |
-91.32% |
- |
12.26% |
-54.14% |
| Cash Return on Invested Capital (CROIC) |
|
16.74% |
10.60% |
9.99% |
9.33% |
19.32% |
17.95% |
19.58% |
17.32% |
- |
14.14% |
12.91% |
| Operating Return on Assets (OROA) |
|
16.02% |
5.09% |
21.77% |
24.71% |
13.09% |
3.86% |
17.80% |
18.67% |
- |
-1.90% |
14.86% |
| Return on Assets (ROA) |
|
7.18% |
-2.60% |
12.06% |
14.71% |
4.82% |
-3.68% |
10.17% |
10.98% |
- |
-7.82% |
8.03% |
| Return on Common Equity (ROCE) |
|
-84.17% |
-18.20% |
-106.15% |
-125.15% |
-98.65% |
-11.84% |
-90.28% |
-91.32% |
- |
12.26% |
-54.14% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-98.52% |
-66.73% |
-52.57% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
67 |
15 |
122 |
149 |
87 |
12 |
106 |
114 |
44 |
-5.95 |
87 |
| NOPAT Margin |
|
17.33% |
5.21% |
24.54% |
27.32% |
22.56% |
4.12% |
21.59% |
22.37% |
- |
-2.14% |
18.10% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.33% |
1.31% |
1.51% |
1.41% |
2.79% |
1.30% |
1.20% |
1.14% |
- |
1.21% |
1.07% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
3.35% |
0.78% |
6.08% |
7.81% |
4.57% |
0.63% |
5.41% |
5.61% |
2.33% |
-0.33% |
4.90% |
| Cost of Revenue to Revenue |
|
7.67% |
7.75% |
7.77% |
7.44% |
7.57% |
8.00% |
7.58% |
7.80% |
- |
0.00% |
7.88% |
| SG&A Expenses to Revenue |
|
59.07% |
71.53% |
51.04% |
48.12% |
61.69% |
71.58% |
54.91% |
53.74% |
- |
78.81% |
58.41% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
69.38% |
84.81% |
59.20% |
55.74% |
72.72% |
86.11% |
63.76% |
62.57% |
- |
103.05% |
67.89% |
| Earnings before Interest and Taxes (EBIT) |
|
89 |
22 |
165 |
201 |
76 |
17 |
140 |
152 |
52 |
-8.26 |
117 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
131 |
63 |
206 |
244 |
119 |
60 |
184 |
198 |
98 |
38 |
164 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.96 |
2.08 |
1.96 |
1.70 |
1.79 |
1.46 |
1.52 |
1.70 |
- |
0.96 |
1.37 |
| Price to Earnings (P/E) |
|
14.42 |
15.02 |
13.94 |
12.24 |
13.59 |
11.24 |
12.25 |
15.70 |
- |
10.56 |
16.85 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Earnings Yield |
|
6.93% |
6.66% |
7.18% |
8.17% |
7.36% |
8.90% |
8.16% |
6.37% |
- |
9.47% |
5.94% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.03 |
3.17 |
3.12 |
2.85 |
2.99 |
2.65 |
2.69 |
2.73 |
- |
2.19 |
2.62 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.10 |
3.24 |
3.19 |
3.02 |
3.09 |
2.79 |
2.78 |
2.97 |
- |
2.38 |
2.81 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.63 |
8.88 |
8.60 |
8.12 |
8.44 |
7.60 |
7.82 |
8.86 |
- |
7.62 |
9.32 |
| Enterprise Value to EBIT (EV/EBIT) |
|
11.63 |
11.94 |
11.55 |
10.95 |
11.52 |
10.44 |
10.95 |
12.92 |
- |
11.75 |
14.84 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
15.56 |
16.00 |
15.42 |
14.63 |
14.75 |
13.66 |
14.21 |
16.53 |
- |
15.71 |
19.95 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.59 |
10.67 |
10.75 |
11.01 |
11.11 |
11.01 |
10.74 |
12.00 |
- |
9.36 |
11.30 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
18.40 |
31.38 |
32.98 |
32.22 |
15.58 |
14.91 |
13.72 |
15.72 |
- |
15.49 |
20.34 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-10.65 |
-9.13 |
-6.50 |
-5.19 |
-5.11 |
-4.92 |
-5.96 |
-7.60 |
- |
-4.28 |
-3.90 |
| Long-Term Debt to Equity |
|
-10.59 |
-9.08 |
-6.46 |
-5.16 |
-5.08 |
-4.89 |
-5.92 |
-7.55 |
- |
-4.25 |
-3.87 |
| Financial Leverage |
|
-6.38 |
-5.83 |
-5.52 |
-5.90 |
-6.29 |
-5.95 |
-5.66 |
-5.78 |
- |
-4.48 |
-4.49 |
| Leverage Ratio |
|
-7.67 |
-7.20 |
-7.09 |
-7.28 |
-7.76 |
-7.26 |
-7.22 |
-6.96 |
- |
-5.00 |
-5.31 |
| Compound Leverage Factor |
|
-4.55 |
5.51 |
-5.29 |
-5.84 |
-2.50 |
7.39 |
-5.47 |
-5.42 |
- |
-24.22 |
-3.84 |
| Debt to Total Capital |
|
110.36% |
112.30% |
118.18% |
123.86% |
124.32% |
125.48% |
120.18% |
115.14% |
- |
130.50% |
134.54% |
| Short-Term Debt to Total Capital |
|
0.60% |
0.59% |
0.77% |
0.81% |
0.81% |
0.82% |
0.79% |
0.76% |
- |
0.84% |
0.86% |
| Long-Term Debt to Total Capital |
|
109.76% |
111.71% |
117.41% |
123.05% |
123.51% |
124.66% |
119.39% |
114.38% |
- |
129.66% |
133.68% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-10.36% |
-12.30% |
-18.18% |
-23.86% |
-24.32% |
-25.48% |
-20.18% |
-15.14% |
- |
-30.50% |
-34.54% |
| Debt to EBITDA |
|
3.58 |
3.51 |
3.69 |
3.68 |
3.74 |
3.75 |
3.87 |
4.18 |
- |
4.61 |
4.83 |
| Net Debt to EBITDA |
|
3.18 |
3.19 |
3.33 |
3.56 |
3.55 |
3.63 |
3.55 |
3.79 |
- |
4.55 |
4.79 |
| Long-Term Debt to EBITDA |
|
3.56 |
3.49 |
3.66 |
3.66 |
3.71 |
3.72 |
3.85 |
4.16 |
- |
4.58 |
4.80 |
| Debt to NOPAT |
|
6.45 |
6.33 |
6.61 |
6.63 |
6.53 |
6.73 |
7.04 |
7.81 |
- |
9.50 |
10.35 |
| Net Debt to NOPAT |
|
5.73 |
5.75 |
5.96 |
6.42 |
6.21 |
6.51 |
6.46 |
7.07 |
- |
9.38 |
10.27 |
| Long-Term Debt to NOPAT |
|
6.41 |
6.29 |
6.57 |
6.59 |
6.48 |
6.68 |
6.99 |
7.76 |
- |
9.44 |
10.28 |
| Altman Z-Score |
|
1.69 |
1.57 |
1.69 |
1.77 |
1.66 |
1.44 |
1.62 |
1.77 |
- |
1.24 |
1.51 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.95 |
0.77 |
0.82 |
0.64 |
0.66 |
0.59 |
0.83 |
1.09 |
- |
0.53 |
0.48 |
| Quick Ratio |
|
0.78 |
0.58 |
0.64 |
0.41 |
0.47 |
0.36 |
0.60 |
0.72 |
- |
0.26 |
0.23 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
14 |
-156 |
-69 |
-46 |
68 |
-18 |
118 |
130 |
18 |
-2.47 |
83 |
| Operating Cash Flow to CapEx |
|
150.75% |
81.85% |
217.82% |
222.05% |
428.89% |
45.19% |
338.30% |
166.97% |
- |
95.93% |
248.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.39 |
-4.03 |
-1.65 |
-1.15 |
1.32 |
-0.51 |
3.47 |
3.88 |
- |
-0.08 |
2.56 |
| Operating Cash Flow to Interest Expense |
|
2.94 |
1.84 |
4.14 |
3.10 |
2.19 |
0.75 |
5.34 |
2.83 |
- |
2.10 |
5.25 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.99 |
-0.41 |
2.24 |
1.70 |
1.68 |
-0.91 |
3.76 |
1.13 |
- |
-0.09 |
3.13 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.70 |
0.69 |
0.66 |
0.67 |
0.66 |
0.65 |
0.62 |
0.63 |
- |
0.64 |
0.61 |
| Accounts Receivable Turnover |
|
23.83 |
22.63 |
18.39 |
20.75 |
22.51 |
21.31 |
17.52 |
19.49 |
- |
19.27 |
16.95 |
| Inventory Turnover |
|
2.52 |
2.39 |
2.34 |
2.50 |
2.76 |
2.58 |
2.45 |
2.51 |
- |
2.37 |
2.29 |
| Fixed Asset Turnover |
|
0.97 |
0.95 |
0.94 |
0.93 |
0.93 |
0.90 |
0.89 |
0.88 |
- |
0.86 |
0.85 |
| Accounts Payable Turnover |
|
0.82 |
0.76 |
0.71 |
0.91 |
0.81 |
0.79 |
0.74 |
0.91 |
- |
0.79 |
0.71 |
| Days Sales Outstanding (DSO) |
|
15.32 |
16.13 |
19.84 |
17.59 |
16.21 |
17.13 |
20.83 |
18.73 |
- |
18.94 |
21.54 |
| Days Inventory Outstanding (DIO) |
|
144.71 |
152.78 |
155.74 |
145.72 |
132.05 |
141.31 |
148.82 |
145.56 |
- |
154.05 |
159.53 |
| Days Payable Outstanding (DPO) |
|
444.22 |
479.28 |
511.75 |
402.01 |
450.20 |
462.02 |
496.62 |
400.82 |
- |
460.75 |
517.05 |
| Cash Conversion Cycle (CCC) |
|
-284.19 |
-310.38 |
-336.16 |
-238.69 |
-301.94 |
-303.59 |
-326.97 |
-236.53 |
- |
-287.75 |
-335.99 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,763 |
1,772 |
1,775 |
1,834 |
1,782 |
1,801 |
1,763 |
1,818 |
1,808 |
1,798 |
1,767 |
| Invested Capital Turnover |
|
0.99 |
1.03 |
1.03 |
1.00 |
0.97 |
0.96 |
0.97 |
0.92 |
- |
0.92 |
0.93 |
| Increase / (Decrease) in Invested Capital |
|
53 |
172 |
191 |
195 |
19 |
29 |
-12 |
-15 |
27 |
-3.48 |
4.46 |
| Enterprise Value (EV) |
|
5,349 |
5,611 |
5,534 |
5,222 |
5,334 |
4,781 |
4,750 |
4,971 |
- |
3,943 |
4,635 |
| Market Capitalization |
|
3,378 |
3,596 |
3,394 |
2,932 |
3,091 |
2,502 |
2,592 |
2,844 |
- |
1,588 |
2,250 |
| Book Value per Share |
|
($3.26) |
($3.80) |
($5.84) |
($7.87) |
($8.39) |
($8.69) |
($7.18) |
($5.61) |
($7.99) |
($11.46) |
($13.09) |
| Tangible Book Value per Share |
|
($6.76) |
($7.30) |
($9.43) |
($11.73) |
($12.47) |
($12.76) |
($11.26) |
($9.69) |
($12.10) |
($16.07) |
($17.85) |
| Total Capital |
|
2,010 |
1,976 |
2,007 |
1,911 |
1,898 |
1,877 |
1,957 |
2,039 |
1,908 |
1,827 |
1,786 |
| Total Debt |
|
2,218 |
2,219 |
2,372 |
2,367 |
2,359 |
2,355 |
2,352 |
2,348 |
2,344 |
2,384 |
2,403 |
| Total Long-Term Debt |
|
2,206 |
2,207 |
2,356 |
2,351 |
2,344 |
2,340 |
2,336 |
2,332 |
2,329 |
2,369 |
2,388 |
| Net Debt |
|
1,971 |
2,015 |
2,140 |
2,290 |
2,243 |
2,280 |
2,158 |
2,127 |
2,244 |
2,355 |
2,384 |
| Capital Expenditures (CapEx) |
|
71 |
87 |
80 |
55 |
26 |
57 |
54 |
57 |
50 |
70 |
69 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-256 |
-305 |
-309 |
-204 |
-243 |
-239 |
-262 |
-173 |
-186 |
-227 |
-270 |
| Debt-free Net Working Capital (DFNWC) |
|
-8.73 |
-101 |
-77 |
-127 |
-127 |
-163 |
-68 |
47 |
-87 |
-198 |
-251 |
| Net Working Capital (NWC) |
|
-21 |
-113 |
-93 |
-142 |
-142 |
-178 |
-83 |
32 |
-102 |
-213 |
-266 |
| Net Nonoperating Expense (NNE) |
|
27 |
27 |
31 |
29 |
59 |
28 |
26 |
25 |
29 |
28 |
24 |
| Net Nonoperating Obligations (NNO) |
|
1,971 |
2,015 |
2,140 |
2,290 |
2,243 |
2,280 |
2,158 |
2,127 |
2,244 |
2,355 |
2,384 |
| Total Depreciation and Amortization (D&A) |
|
41 |
41 |
42 |
43 |
44 |
43 |
44 |
46 |
46 |
46 |
47 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-14.81% |
-17.62% |
-17.85% |
-11.77% |
-14.08% |
-13.92% |
-15.34% |
-10.36% |
- |
-13.72% |
-16.38% |
| Debt-free Net Working Capital to Revenue |
|
-0.51% |
-5.85% |
-4.45% |
-7.33% |
-7.36% |
-9.51% |
-3.99% |
2.83% |
- |
-11.97% |
-15.22% |
| Net Working Capital to Revenue |
|
-1.20% |
-6.53% |
-5.35% |
-8.23% |
-8.26% |
-10.41% |
-4.89% |
1.91% |
- |
-12.91% |
-16.16% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.63 |
($0.17) |
$1.47 |
$2.09 |
$0.43 |
($0.29) |
$1.46 |
$1.62 |
$0.30 |
($0.69) |
$1.36 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
63.96M |
64.02M |
61.89M |
57.29M |
59.55M |
55.02M |
54.99M |
55.03M |
54.57M |
49.42M |
46.67M |
| Adjusted Diluted Earnings per Share |
|
$0.62 |
($0.17) |
$1.46 |
$2.08 |
$0.42 |
($0.29) |
$1.45 |
$1.61 |
$0.29 |
($0.69) |
$1.34 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
64.49M |
64.02M |
62.27M |
57.66M |
60.01M |
55.02M |
55.41M |
55.47M |
54.99M |
49.42M |
47.17M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
63.97M |
62.49M |
57.95M |
55.00M |
55.03M |
54.97M |
55.01M |
54.55M |
48.63M |
47.14M |
45.34M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
67 |
15 |
122 |
149 |
53 |
12 |
106 |
114 |
44 |
-5.95 |
87 |
| Normalized NOPAT Margin |
|
17.33% |
5.21% |
24.54% |
27.32% |
13.80% |
4.12% |
21.59% |
22.37% |
- |
-2.14% |
18.10% |
| Pre Tax Income Margin |
|
13.64% |
-5.65% |
24.66% |
29.54% |
6.34% |
-5.99% |
21.68% |
23.12% |
- |
-14.37% |
17.52% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.46 |
0.57 |
3.93 |
5.06 |
1.47 |
0.50 |
4.13 |
4.53 |
- |
-0.26 |
3.61 |
| NOPAT to Interest Expense |
|
1.86 |
0.40 |
2.92 |
3.76 |
1.69 |
0.35 |
3.12 |
3.42 |
- |
-0.19 |
2.70 |
| EBIT Less CapEx to Interest Expense |
|
0.52 |
-1.68 |
2.03 |
3.67 |
0.96 |
-1.17 |
2.55 |
2.84 |
- |
-2.45 |
1.50 |
| NOPAT Less CapEx to Interest Expense |
|
-0.09 |
-1.85 |
1.02 |
2.36 |
1.18 |
-1.32 |
1.54 |
1.72 |
- |
-2.38 |
0.58 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
7.63% |
14.52% |
95.60% |
185.80% |
212.28% |
211.45% |
124.43% |
29.78% |
- |
165.97% |
278.11% |